GURUFOCUS.COM » STOCK LIST » Real Estate » Real Estate » Tanco Holdings Bhd (XKLS:2429) » Definitions » Beneish M-Score

Tanco Holdings Bhd (XKLS:2429) Beneish M-Score : -1.05 (As of Dec. 14, 2024)


View and export this data going back to 1961. Start your Free Trial

What is Tanco Holdings Bhd Beneish M-Score?

The zones of discrimination for M-Score is as such:

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator.
An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Warning Sign:

Beneish M-Score -1.05 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Tanco Holdings Bhd's Beneish M-Score or its related term are showing as below:

XKLS:2429' s Beneish M-Score Range Over the Past 10 Years
Min: -3.84   Med: -2.28   Max: 16.16
Current: -1.05

During the past 13 years, the highest Beneish M-Score of Tanco Holdings Bhd was 16.16. The lowest was -3.84. And the median was -2.28.


Tanco Holdings Bhd Beneish M-Score Historical Data

The historical data trend for Tanco Holdings Bhd's Beneish M-Score can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Tanco Holdings Bhd Beneish M-Score Chart

Tanco Holdings Bhd Annual Data
Trend Jun15 Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23 Jun24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.66 -3.44 0.64 3.62 -1.21

Tanco Holdings Bhd Quarterly Data
Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -0.12 -0.70 -1.74 -1.21 -1.05

Competitive Comparison of Tanco Holdings Bhd's Beneish M-Score

For the Real Estate - Diversified subindustry, Tanco Holdings Bhd's Beneish M-Score, along with its competitors' market caps and Beneish M-Score data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Tanco Holdings Bhd's Beneish M-Score Distribution in the Real Estate Industry

For the Real Estate industry and Real Estate sector, Tanco Holdings Bhd's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Tanco Holdings Bhd's Beneish M-Score falls into.



Tanco Holdings Bhd Beneish M-Score Calculation

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski F-Score), M-score can be used to detect the risk of earnings manipulation. This is the original research paper on M-score.

The M-Score Variables:

The M-score of Tanco Holdings Bhd for today is based on a combination of the following eight different indices:

M=-4.84+0.92 * DSRI+0.528 * GMI+0.404 * AQI+0.892 * SGI+0.115 * DEPI
=-4.84+0.92 * 0.4681+0.528 * 2.3777+0.404 * 1.0713+0.892 * 1.6883+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.6513+4.679 * 0.092929-0.327 * 0.8211
=-1.05

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

This Year (Sep24) TTM:Last Year (Sep23) TTM:
Total Receivables was RM79.1 Mil.
Revenue was 19.636 + 76.672 + 36.737 + 33.821 = RM166.9 Mil.
Gross Profit was 5.236 + 7.808 + 0.82 + 4.555 = RM18.4 Mil.
Total Current Assets was RM142.0 Mil.
Total Assets was RM476.7 Mil.
Property, Plant and Equipment(Net PPE) was RM127.2 Mil.
Depreciation, Depletion and Amortization(DDA) was RM0.0 Mil.
Selling, General, & Admin. Expense(SGA) was RM22.8 Mil.
Total Current Liabilities was RM99.3 Mil.
Long-Term Debt & Capital Lease Obligation was RM40.0 Mil.
Net Income was 0.049 + 11.352 + 0.197 + 0.143 = RM11.7 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = RM0.0 Mil.
Cash Flow from Operations was -14.993 + -5.946 + -8.787 + -2.831 = RM-32.6 Mil.
Total Receivables was RM100.1 Mil.
Revenue was 26.302 + 21.628 + 21.192 + 29.716 = RM98.8 Mil.
Gross Profit was 6.852 + 9.762 + 1.07 + 8.257 = RM25.9 Mil.
Total Current Assets was RM168.4 Mil.
Total Assets was RM409.7 Mil.
Property, Plant and Equipment(Net PPE) was RM74.8 Mil.
Depreciation, Depletion and Amortization(DDA) was RM0.0 Mil.
Selling, General, & Admin. Expense(SGA) was RM20.8 Mil.
Total Current Liabilities was RM137.1 Mil.
Long-Term Debt & Capital Lease Obligation was RM8.6 Mil.




1. DSRI = Days Sales in Receivables Index

Measured as the ratio of Revenue in Total Receivables in year t to year t-1.

A large increase in DSR could be indicative of revenue inflation.

DSRI=(Receivables_t / Revenue_t) / (Receivables_t-1 / Revenue_t-1)
=(79.124 / 166.866) / (100.117 / 98.838)
=0.474177 / 1.01294
=0.4681

2. GMI = Gross Margin Index

Measured as the ratio of gross margin in year t-1 to gross margin in year t.

Gross margin has deteriorated when this index is above 1. A firm with poorer prospects is more likely to manipulate earnings.

GMI=GrossMargin_t-1 / GrossMargin_t
=(GrossProfit_t-1 / Revenue_t-1) / (GrossProfit_t / Revenue_t)
=(25.941 / 98.838) / (18.419 / 166.866)
=0.26246 / 0.110382
=2.3777

3. AQI = Asset Quality Index

AQI is the ratio of asset quality in year t to year t-1.

Asset quality is measured as the ratio of non-current assets other than Property, Plant and Equipment to Total Assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (142.015 + 127.154) / 476.689) / (1 - (168.383 + 74.83) / 409.691)
=0.435336 / 0.40635
=1.0713

4. SGI = Sales Growth Index

Ratio of Revenue in year t to sales in year t-1.

Sales growth is not itself a measure of manipulation. However, growth companies are likely to find themselves under pressure to manipulate in order to keep up appearances.

SGI=Sales_t / Sales_t-1
=Revenue_t / Revenue_t-1
=166.866 / 98.838
=1.6883

5. DEPI = Depreciation Index

Measured as the ratio of the rate of Depreciation, Depletion and Amortization in year t-1 to the corresponding rate in year t.

DEPI greater than 1 indicates that assets are being depreciated at a slower rate. This suggests that the firm might be revising useful asset life assumptions upwards, or adopting a new method that is income friendly.

DEPI=(Depreciation_t-1 / (Depreciaton_t-1 + PPE_t-1)) / (Depreciation_t / (Depreciaton_t + PPE_t))
=(0 / (0 + 74.83)) / (0 / (0 + 127.154))
=0 / 0
=1

Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.

6. SGAI = Sales, General and Administrative expenses Index

The ratio of Selling, General, & Admin. Expense(SGA) to Sales in year t relative to year t-1.

SGA expenses index > 1 means that the company is becoming less efficient in generate sales.

SGAI=(SGA_t / Sales_t) / (SGA_t-1 /Sales_t-1)
=(22.843 / 166.866) / (20.774 / 98.838)
=0.136894 / 0.210182
=0.6513

7. LVGI = Leverage Index

The ratio of total debt to Total Assets in year t relative to yeat t-1.

An LVGI > 1 indicates an increase in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((39.974 + 99.286) / 476.689) / ((8.632 + 137.139) / 409.691)
=0.29214 / 0.355807
=0.8211

8. TATA = Total Accruals to Total Assets

Total accruals calculated as the change in working capital accounts other than cash less depreciation.

TATA=(IncomefromContinuingOperations_t - CashFlowsfromOperations_t) / TotalAssets_t
=(NetIncome_t - NonOperatingIncome_t - CashFlowsfromOperations_t) / TotalAssets_t
=(11.741 - 0 - -32.557) / 476.689
=0.092929

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Tanco Holdings Bhd has a M-score of -1.05 signals that the company is likely to be a manipulator.


Tanco Holdings Bhd Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Tanco Holdings Bhd's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Tanco Holdings Bhd Business Description

Traded in Other Exchanges
N/A
Address
Number 1, Jalan Bandar 1, Pusat Bandar Puchong, Puchong, SGR, MYS, 47160
Tanco Holdings Bhd is a Malaysia-based investment holding company that engages in the provision of management services. Along with its subsidiaries, it operates in various business sectors such as property development, property financing, construction and building materials, ports, industrial parks, and pharmaceuticals among others. The company's business segments include Property development/management, Resorts and club operation/management, Construction and installation, Investment holding, and Business consulting services. Maximum revenue is derived from its Construction and installation segment.

Tanco Holdings Bhd Headlines

No Headlines